Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $89,757 initial cash invested.
-0.72%
Cash On Cash
6.3%
Cap Rate
1.04
DSCR
$3,051
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,757
Downpayment
20%
$68,340
Closing costs
1%
$3,417
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,105
Mortgage P&I
57%
$1,727
Property Taxes
7%
$212
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336